PRØVEN EIENDOM VERDAL AS

7652 VERDAL

Finances

Return on Equity

931,76 %

Current Ratio

0,18

Debt-to-Equity Ratio

57,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 418 000	4 216 000	4 243 000	4 176 000
Net Income	2 171 000	1 907 000	1 855 000	1 892 000
Total Assets	28 774 000	28 829 000	31 349 000	30 473 000
Total Equity	233 000	10 407 000	12 000 000	10 145 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 418 000	4 216 000	4 243 000	4 176 000
Expenditure	1 242 000	1 217 000	1 209 000	1 151 000
Operating Profit	3 176 000	2 999 000	3 034 000	3 025 000
Financial Income	247 000	12 000	35 000	38 000
Financial Costs	639 000	566 000	692 000	638 000
Financial Balance	−392 000	−554 000	−657 000	−600 000
Earnings Before Tax	2 784 000	2 445 000	2 378 000	2 425 000
Tax	612 000	538 000	523 000	534 000
Net Income	2 171 000	1 907 000	1 855 000	1 892 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 002 000	26 634 000	28 017 000	28 238 000
Total Current Assets	2 772 000	2 194 000	3 332 000	2 235 000
Total Assets	28 774 000	28 829 000	31 349 000	30 473 000
Total Retained Equity	3 000	10 167 000	11 760 000	9 906 000
Total Equity	233 000	10 407 000	12 000 000	10 145 000
Total Long-Term Debt	13 510 000	14 565 000	15 612 000	17 049 000
Total Current Debt	15 031 000	3 857 000	3 737 000	3 279 000
Total Equity and Debt	28 774 000	28 829 000	31 349 000	30 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 418 000	4 216 000	4 243 000	4 176 000
Other Income	0	0	0	0
Revenue	4 418 000	4 216 000	4 243 000	4 176 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	913 000	911 000	893 000	908 000
Impairment	0	0	0	0
Expenditure	1 242 000	1 217 000	1 209 000	1 151 000
Operating Profit	3 176 000	2 999 000	3 034 000	3 025 000
Financial Income	247 000	12 000	35 000	38 000
Financial Costs	639 000	566 000	692 000	638 000
Financial Balance	−392 000	−554 000	−657 000	−600 000
Dividends	0	3 500 000	0	0
Net Income	2 171 000	1 907 000	1 855 000	1 892 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 002 000	14 634 000	15 345 000	16 238 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 002 000	14 634 000	15 345 000	16 238 000
Total Fiancial Fixed Assets	12 000 000	12 000 000	12 672 000	12 000 000
Total Fixed Assets	26 002 000	26 634 000	28 017 000	28 238 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 534 000	2 128 000	3 019 000	2 190 000
Total Current Assets	2 772 000	2 194 000	3 332 000	2 235 000
Total Assets	28 774 000	28 829 000	31 349 000	30 473 000
Total Equity	233 000	10 407 000	12 000 000	10 145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 510 000	14 565 000	15 612 000	17 049 000
Creditors	299 000	5 000	191 000	1 000
Unpaid Taxes	177 000	229 000	179 000	173 000
Dividends	0	3 500 000	0	0
Other Current Debt	13 055 000	1 537 000	2 807 000	2 540 000
Total Current Debt	15 031 000	3 857 000	3 737 000	3 279 000
Total Equity and Debt	28 774 000	28 829 000	31 349 000	30 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	931,76 %	18,32 %	15,46 %	18,65 %
Debt-to-Equity Ratio	57,98	1,4	1,3	1,68
Operating Profit Margin	71,89 %	71,13 %	71,51 %	72,44 %
Current Ratio	0,18	0,57	0,89	0,68
Quick Ratio	0,18	0,57	0,89	0,68
Equity Ratio	0,01	0,36	0,38	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %